investorscraft@gmail.com

Intrinsic ValueAir China Cargo Co Ltd (001391.SZ)

Previous Close$5.93
Intrinsic Value
Upside potential
Previous Close
$5.93

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Air China Cargo operates as a comprehensive air freight logistics provider within China's industrials sector, specializing in integrated cargo transportation solutions. The company generates revenue through a diversified portfolio that includes core air cargo services, sophisticated ground handling operations, and value-added logistics offerings. Its business model encompasses traditional freight transportation alongside specialized services such as cold chain logistics, contract logistics management, and e-commerce fulfillment, creating multiple revenue streams. As a subsidiary of Air China, the carrier leverages its parent's extensive route network and infrastructure to maintain a competitive position in the domestic and international air freight markets. The company distinguishes itself through comprehensive service integration, managing the entire cargo journey from acceptance to final delivery while providing critical supply chain solutions tailored to various industry verticals. This positioning allows Air China Cargo to serve as a key logistics partner for businesses requiring reliable, time-sensitive transportation capabilities across regional and global trade lanes.

Revenue Profitability And Efficiency

The company reported revenue of CNY 20.6 billion for the period, demonstrating substantial scale in its operations. Net income reached CNY 1.95 billion, reflecting effective cost management and operational efficiency in a competitive freight environment. Operating cash flow of CNY 3.12 billion indicates healthy cash generation from core business activities, though significant capital expenditures of CNY 5.49 billion suggest ongoing investment in fleet and infrastructure modernization.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.18, translating the company's net income into shareholder returns. The substantial capital expenditure program, which exceeded operating cash flow, indicates a strategic focus on capacity expansion and service enhancement. This investment pattern suggests management's confidence in future demand growth for air cargo services, though it temporarily pressures free cash flow generation.

Balance Sheet And Financial Health

Air China Cargo maintains a robust liquidity position with cash and equivalents of CNY 6.0 billion. The company's financial structure appears conservative, with minimal total debt of approximately CNY 85.6 million relative to its market capitalization. This low leverage profile provides significant financial flexibility to navigate industry cycles and pursue strategic initiatives without excessive financial risk.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.065 per share. With a market capitalization exceeding CNY 82.3 billion, the company demonstrates substantial market recognition. The balance between reinvestment for growth and direct shareholder returns reflects a balanced capital allocation strategy aimed at sustaining long-term value creation.

Valuation And Market Expectations

Trading on the Shenzhen Stock Exchange with a beta of 1.52, the stock exhibits higher volatility than the broader market, reflecting sensitivity to economic cycles and global trade patterns. The current valuation incorporates expectations for continued growth in air cargo demand, particularly in e-commerce and specialized logistics segments where the company has established capabilities.

Strategic Advantages And Outlook

The company's integration within the Air China group provides strategic advantages through network synergies and operational coordination. Its comprehensive service portfolio, including specialized cold chain and e-commerce logistics, positions it to capitalize on evolving supply chain requirements. The outlook remains tied to global trade dynamics, with opportunities in high-value logistics segments offsetting cyclical pressures in traditional air freight markets.

Sources

Company Financial StatementsShenzhen Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount